Follow the dollars · Assumption only
A complete cash picture for Dec 10, 2026
Your down payment$164,257Cash toward the purchase price.
Closing costs + prepaids$13,629Not just lender fees.
Before credits & paid funds$177,886The complete starting cash picture.
Estimated remaining funds due at closing
$177,886No credits or earnest money applied yet.
Bridge the purchase gap
From the price to what is still due.
Full purchase gap at closing$164,256.60
Your down payment$164,256.60
Closing costs + prepaids$13,629.25
Total buyer cash needed$177,885.84
Remaining funds due$177,885.84
Closing costs, itemized
Fees first, then prepaids and escrow.
Assumption fee$763.00
Credit report$200.00
Tax service$80.00
UMe assumption specialist (1%)$4,000.00
Title & settlement$1,825.00
Recording fee$100.00
VA funding fee (0.5%)$1,178.72
Home insurance (12 months up front)$1,800.00
Insurance escrow (3 months)$450.00
Property tax escrow (3 months)$1,163.00
Initial HOA (3 months)$1,638.99
Prepaid interest, first (22 days)$430.54
Fees + prepaids$13,629.25
Your down payment is the seller’s equity. You take over the $235,743 balance, so the rest of the $400,000 price is paid at closing. A second mortgage can cover part of it. $177,885.84 is due at closing. Uses and sources reconcile at $413,629.25 each. Not a Closing Disclosure.